[HARTA] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

06-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

31-Dec-2017 [#3]

Profit Trend

QoQ- 2.59%

YoY- 66.69%

Quarter Report

HHB 3Q FY2018 Financial Results_180206.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Annualized Quarter Result
Revenue	2,841,194	2,825,412	2,405,638	2,385,062	2,371,316	2,404,164	1,821,873	34.44%
YoY %	0.56%	17.45%	0.86%	0.58%	-1.37%	31.96%	-	-
Horiz. %	155.95%	155.08%	132.04%	130.91%	130.16%	131.96%	100.00%	-
PBT	576,370	583,332	526,810	522,450	505,962	462,944	348,977	39.68%
YoY %	-1.19%	10.73%	0.83%	3.26%	9.29%	32.66%	-	-
Horiz. %	165.16%	167.15%	150.96%	149.71%	144.98%	132.66%	100.00%	-
Tax	-85,432	-82,980	-86,621	-91,397	-85,628	-77,228	-65,660	19.16%
YoY %	-2.95%	4.20%	5.23%	-6.74%	-10.88%	-17.62%	-	-
Horiz. %	130.11%	126.38%	131.92%	139.20%	130.41%	117.62%	100.00%	-
NP	490,938	500,352	440,189	431,053	420,334	385,716	283,317	44.21%
YoY %	-1.88%	13.67%	2.12%	2.55%	8.97%	36.14%	-	-
Horiz. %	173.28%	176.61%	155.37%	152.15%	148.36%	136.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	490,178	499,492	439,395	430,332	419,452	385,544	283,001	44.17%
YoY %	-1.86%	13.68%	2.11%	2.59%	8.79%	36.23%	-	-
Horiz. %	173.21%	176.50%	155.26%	152.06%	148.22%	136.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.82%	14.23%	16.44%	17.49%	16.92%	16.68%	18.81%	-
YoY %	4.15%	-13.44%	-6.00%	3.37%	1.44%	-11.32%	-	-
Horiz. %	78.79%	75.65%	87.40%	92.98%	89.95%	88.68%	100.00%	-
Total Cost	2,350,256	2,325,060	1,965,449	1,954,009	1,950,982	2,018,448	1,538,556	32.60%
YoY %	1.08%	18.30%	0.59%	0.16%	-3.34%	31.19%	-	-
Horiz. %	152.76%	151.12%	127.75%	127.00%	126.81%	131.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,125,679	2,055,827	1,983,748	1,930,255	1,849,699	1,757,877	837,311	85.99%
YoY %	3.40%	3.63%	2.77%	4.36%	5.22%	109.94%	-	-
Horiz. %	253.87%	245.53%	236.92%	230.53%	220.91%	209.94%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	292,281	291,794	231,437	219,972	197,161	164,487	65,671	170.32%
YoY %	0.17%	26.08%	5.21%	11.57%	19.86%	150.47%	-	-
Horiz. %	445.07%	444.33%	352.42%	334.96%	300.23%	250.47%	100.00%	-
Div Payout %	59.63%	58.42%	52.67%	51.12%	47.00%	42.66%	23.21%	-
YoY %	2.07%	10.92%	3.03%	8.77%	10.17%	83.80%	-	-
Horiz. %	256.92%	251.70%	226.93%	220.25%	202.50%	183.80%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	2,125,679	2,055,827	1,983,748	1,930,255	1,849,699	1,757,877	837,311	85.99%
YoY %	3.40%	3.63%	2.77%	4.36%	5.22%	109.94%	-	-
Horiz. %	253.87%	245.53%	236.92%	230.53%	220.91%	209.94%	100.00%	-
NOSH	3,324,262	3,313,001	3,311,965	1,652,132	1,650,201	1,643,964	1,641,786	59.98%
YoY %	0.34%	0.03%	100.47%	0.12%	0.38%	0.13%	-	-
Horiz. %	202.48%	201.79%	201.73%	100.63%	100.51%	100.13%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	17.28%	17.71%	18.30%	18.07%	17.73%	16.04%	15.55%	-
YoY %	-2.43%	-3.22%	1.27%	1.92%	10.54%	3.15%	-	-
Horiz. %	111.13%	113.89%	117.68%	116.21%	114.02%	103.15%	100.00%	-
ROE	23.06%	24.30%	22.15%	22.29%	22.68%	21.93%	33.80%	-
YoY %	-5.10%	9.71%	-0.63%	-1.72%	3.42%	-35.12%	-	-
Horiz. %	68.22%	71.89%	65.53%	65.95%	67.10%	64.88%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	85.54	85.21	72.76	144.57	144.33	146.16	110.97	-15.91%
YoY %	0.39%	17.11%	-49.67%	0.17%	-1.25%	31.71%	-	-
Horiz. %	77.08%	76.79%	65.57%	130.28%	130.06%	131.71%	100.00%	-
EPS	14.76	15.08	13.29	26.08	25.44	23.44	8.62	43.07%
YoY %	-2.12%	13.47%	-49.04%	2.52%	8.53%	171.93%	-	-
Horiz. %	171.23%	174.94%	154.18%	302.55%	295.13%	271.93%	100.00%	-
DPS	8.80	8.80	7.00	13.33	12.00	10.00	4.00	69.07%
YoY %	0.00%	25.71%	-47.49%	11.08%	20.00%	150.00%	-	-
Horiz. %	220.00%	220.00%	175.00%	333.25%	300.00%	250.00%	100.00%	-
NAPS	0.64	0.62	0.60	1.17	1.1258	1.0687	0.51	16.32%
YoY %	3.23%	3.33%	-48.72%	3.93%	5.34%	109.55%	-	-
Horiz. %	125.49%	121.57%	117.65%	229.41%	220.75%	209.55%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,652,132
RPS	82.89	82.43	70.18	69.58	69.18	70.14	53.15	34.44%
YoY %	0.56%	17.46%	0.86%	0.58%	-1.37%	31.97%	-	-
Horiz. %	155.95%	155.09%	132.04%	130.91%	130.16%	131.97%	100.00%	-
EPS	14.30	14.57	12.82	12.55	12.24	11.25	8.26	44.13%
YoY %	-1.85%	13.65%	2.15%	2.53%	8.80%	36.20%	-	-
Horiz. %	173.12%	176.39%	155.21%	151.94%	148.18%	136.20%	100.00%	-
DPS	8.53	8.51	6.75	6.42	5.75	4.80	1.92	170.00%
YoY %	0.24%	26.07%	5.14%	11.65%	19.79%	150.00%	-	-
Horiz. %	444.27%	443.23%	351.56%	334.38%	299.48%	250.00%	100.00%	-
NAPS	0.6202	0.5998	0.5788	0.5631	0.5396	0.5129	0.2443	85.99%
YoY %	3.40%	3.63%	2.79%	4.36%	5.21%	109.95%	-	-
Horiz. %	253.87%	245.52%	236.92%	230.50%	220.88%	209.95%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	6.62	5.99	6.05	10.68	6.96	7.38	4.96	-
P/RPS	7.74	7.03	8.31	7.39	4.82	5.05	4.47	44.14%
YoY %	10.10%	-15.40%	12.45%	53.32%	-4.55%	12.98%	-	-
Horiz. %	173.15%	157.27%	185.91%	165.32%	107.83%	112.98%	100.00%	-
P/EPS	44.86	39.76	45.52	40.94	27.26	31.49	28.77	34.42%
YoY %	12.83%	-12.65%	11.19%	50.18%	-13.43%	9.45%	-	-
Horiz. %	155.93%	138.20%	158.22%	142.30%	94.75%	109.45%	100.00%	-
EY	2.23	2.51	2.20	2.44	3.67	3.18	3.48	-25.65%
YoY %	-11.16%	14.09%	-9.84%	-33.51%	15.41%	-8.62%	-	-
Horiz. %	64.08%	72.13%	63.22%	70.11%	105.46%	91.38%	100.00%	-
DY	1.33	1.47	1.16	1.25	1.72	1.36	0.81	39.13%
YoY %	-9.52%	26.72%	-7.20%	-27.33%	26.47%	67.90%	-	-
Horiz. %	164.20%	181.48%	143.21%	154.32%	212.35%	167.90%	100.00%	-
P/NAPS	10.34	9.66	10.08	9.13	6.18	6.91	9.73	4.13%
YoY %	7.04%	-4.17%	10.41%	47.73%	-10.56%	-28.98%	-	-
Horiz. %	106.27%	99.28%	103.60%	93.83%	63.51%	71.02%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	08/11/18	07/08/18	15/05/18	06/02/18	28/12/17	08/08/17	09/05/17	-
Price	6.31	6.17	6.00	10.84	10.82	7.15	5.39	-
P/RPS	7.38	7.24	8.25	7.50	7.50	4.89	4.86	32.07%
YoY %	1.93%	-12.24%	10.00%	0.00%	53.37%	0.62%	-	-
Horiz. %	151.85%	148.97%	169.75%	154.32%	154.32%	100.62%	100.00%	-
P/EPS	42.76	40.96	45.15	41.56	42.38	30.50	31.27	23.17%
YoY %	4.39%	-9.28%	8.64%	-1.93%	38.95%	-2.46%	-	-
Horiz. %	136.74%	130.99%	144.39%	132.91%	135.53%	97.54%	100.00%	-
EY	2.34	2.44	2.21	2.41	2.36	3.28	3.20	-18.81%
YoY %	-4.10%	10.41%	-8.30%	2.12%	-28.05%	2.50%	-	-
Horiz. %	73.12%	76.25%	69.06%	75.31%	73.75%	102.50%	100.00%	-
DY	1.39	1.43	1.17	1.23	1.11	1.40	0.74	52.17%
YoY %	-2.80%	22.22%	-4.88%	10.81%	-20.71%	89.19%	-	-
Horiz. %	187.84%	193.24%	158.11%	166.22%	150.00%	189.19%	100.00%	-
P/NAPS	9.86	9.95	10.00	9.26	9.61	6.69	10.57	-4.52%
YoY %	-0.90%	-0.50%	7.99%	-3.64%	43.65%	-36.71%	-	-
Horiz. %	93.28%	94.13%	94.61%	87.61%	90.92%	63.29%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-08 16:40:00

EMA 5

10 Mins

SELL

2024-05-08 16:35:00

MACD/RSI

5 Mins

SELL

2024-05-08 15:45:00

EMA 5

5 Mins

SELL

2024-05-08 15:40:00

EMA 5

5 Mins

BUY

2024-05-08 15:30:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

399

YTLPOWR

YTL POWER INTERNATIONAL BHD

364

MPI

MALAYSIAN PACIFIC INDUSTRIES

352

PTRANS

PERAK TRANSIT BERHAD

352

HLIND

HONG LEONG INDUSTRIES BHD

346

CAPITALA

CAPITAL A BERHAD

298

DNEX

DAGANG NEXCHANGE BERHAD

262

PBBANK

PUBLIC BANK BHD

257

RANHILL

RANHILL UTILITIES BERHAD

248

Daily Stocks

BCMALL

0.015

+0.005

545,486,100

HSI-CXG

0.135

-0.03

309,672,900

MYEG

0.985

+0.065

223,463,000

HSI-HUT

0.23

+0.02

147,514,200

INIX-OR

0.02

0.00

141,839,900

TECHNAX

0.01

0.00

134,340,900

TWL

0.03

+0.005

94,638,100

0.115

+0.005

94,373,900

HSI-HS2

0.135

+0.02

84,629,500

CLASSITA

0.04

-0.005

79,399,900

More active Stocks

MNRB

2.32

+0.52

17,145,200

F&N

32.50

+0.30

381,600

MNRB-CA

0.545

+0.245

2,809,800

LPI

12.28

+0.20

98,900

AYER

7.18

+0.17

4,200

APOLLO

7.08

+0.15

27,000

SIMEPLT

4.62

+0.14

8,358,100

BURSA

7.91

+0.14

4,029,000

SCIENTX

4.42

+0.14

2,374,400

MNRB-CB

0.24

+0.14

1,214,200

More gainer Stocks

DLADY

33.28

-1.02

57,300

AJI

19.10

-0.44

437,100

PCHEM-C95

0.09

-0.25

119,000

IDEAL

3.40

-0.24

1,400

LEBTECH

0.605

-0.185

600

ORIENT

6.97

-0.18

1,220,900

PANAMY

19.30

-0.16

77,900

ATECH

2.89

-0.12

568,800

KUAISHO-C17

0.08

-0.12

58,800

DUFU

2.20

-0.11

6,681,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More